Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$309,500
Down Payment	$92,850
Mortgage Amount:	$216,650
Mortgage Payment:	$1,264.31 / month
Estimated Tax:	+ $171.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,436.25 / month
Total Interest Paid:	$238,500.00 over 30 years
Total Tax Paid:	$61,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1038.11	226.20	216423.80
Dec, 2024	1037.03	227.28	216196.53
Jan, 2025	1035.94	228.37	215968.16
Feb, 2025	1034.85	229.46	215738.69
Mar, 2025	1033.75	230.56	215508.13
Apr, 2025	1032.64	231.67	215276.47
May, 2025	1031.53	232.78	215043.69
Jun, 2025	1030.42	233.89	214809.80
Jul, 2025	1029.30	235.01	214574.78
Aug, 2025	1028.17	236.14	214338.64
Sep, 2025	1027.04	237.27	214101.37
Oct, 2025	1025.90	238.41	213862.97
Nov, 2025	1024.76	239.55	213623.42
Dec, 2025	1023.61	240.70	213382.72
Jan, 2026	1022.46	241.85	213140.87
Feb, 2026	1021.30	243.01	212897.86
Mar, 2026	1020.14	244.17	212653.68
Apr, 2026	1018.97	245.34	212408.34
May, 2026	1017.79	246.52	212161.82
Jun, 2026	1016.61	247.70	211914.12
Jul, 2026	1015.42	248.89	211665.23
Aug, 2026	1014.23	250.08	211415.15
Sep, 2026	1013.03	251.28	211163.87
Oct, 2026	1011.83	252.48	210911.39
Nov, 2026	1010.62	253.69	210657.69
Dec, 2026	1009.40	254.91	210402.78
Jan, 2027	1008.18	256.13	210146.65
Feb, 2027	1006.95	257.36	209889.30
Mar, 2027	1005.72	258.59	209630.71
Apr, 2027	1004.48	259.83	209370.88
May, 2027	1003.24	261.07	209109.80
Jun, 2027	1001.98	262.33	208847.48
Jul, 2027	1000.73	263.58	208583.89
Aug, 2027	999.46	264.85	208319.05
Sep, 2027	998.20	266.11	208052.93
Oct, 2027	996.92	267.39	207785.54
Nov, 2027	995.64	268.67	207516.87
Dec, 2027	994.35	269.96	207246.92
Jan, 2028	993.06	271.25	206975.66
Feb, 2028	991.76	272.55	206703.11
Mar, 2028	990.45	273.86	206429.25
Apr, 2028	989.14	275.17	206154.08
May, 2028	987.82	276.49	205877.60
Jun, 2028	986.50	277.81	205599.78
Jul, 2028	985.17	279.14	205320.64
Aug, 2028	983.83	280.48	205040.16
Sep, 2028	982.48	281.83	204758.33
Oct, 2028	981.13	283.18	204475.15
Nov, 2028	979.78	284.53	204190.62
Dec, 2028	978.41	285.90	203904.72
Jan, 2029	977.04	287.27	203617.46
Feb, 2029	975.67	288.64	203328.81
Mar, 2029	974.28	290.03	203038.79
Apr, 2029	972.89	291.42	202747.37
May, 2029	971.50	292.81	202454.56
Jun, 2029	970.09	294.22	202160.35
Jul, 2029	968.68	295.63	201864.72
Aug, 2029	967.27	297.04	201567.68
Sep, 2029	965.85	298.46	201269.21
Oct, 2029	964.41	299.90	200969.32
Nov, 2029	962.98	301.33	200667.99
Dec, 2029	961.53	302.78	200365.21
Jan, 2030	960.08	304.23	200060.98
Feb, 2030	958.63	305.68	199755.30
Mar, 2030	957.16	307.15	199448.15
Apr, 2030	955.69	308.62	199139.53
May, 2030	954.21	310.10	198829.43
Jun, 2030	952.72	311.59	198517.84
Jul, 2030	951.23	313.08	198204.77
Aug, 2030	949.73	314.58	197890.19
Sep, 2030	948.22	316.09	197574.10
Oct, 2030	946.71	317.60	197256.50
Nov, 2030	945.19	319.12	196937.38
Dec, 2030	943.66	320.65	196616.73
Jan, 2031	942.12	322.19	196294.54
Feb, 2031	940.58	323.73	195970.81
Mar, 2031	939.03	325.28	195645.52
Apr, 2031	937.47	326.84	195318.68
May, 2031	935.90	328.41	194990.27
Jun, 2031	934.33	329.98	194660.29
Jul, 2031	932.75	331.56	194328.73
Aug, 2031	931.16	333.15	193995.58
Sep, 2031	929.56	334.75	193660.83
Oct, 2031	927.96	336.35	193324.48
Nov, 2031	926.35	337.96	192986.51
Dec, 2031	924.73	339.58	192646.93
Jan, 2032	923.10	341.21	192305.72
Feb, 2032	921.46	342.85	191962.87
Mar, 2032	919.82	344.49	191618.39
Apr, 2032	918.17	346.14	191272.25
May, 2032	916.51	347.80	190924.45
Jun, 2032	914.85	349.46	190574.99
Jul, 2032	913.17	351.14	190223.85
Aug, 2032	911.49	352.82	189871.03
Sep, 2032	909.80	354.51	189516.52
Oct, 2032	908.10	356.21	189160.31
Nov, 2032	906.39	357.92	188802.39
Dec, 2032	904.68	359.63	188442.76
Jan, 2033	902.95	361.36	188081.40
Feb, 2033	901.22	363.09	187718.32
Mar, 2033	899.48	364.83	187353.49
Apr, 2033	897.74	366.57	186986.92
May, 2033	895.98	368.33	186618.58
Jun, 2033	894.21	370.10	186248.49
Jul, 2033	892.44	371.87	185876.62
Aug, 2033	890.66	373.65	185502.97
Sep, 2033	888.87	375.44	185127.53
Oct, 2033	887.07	377.24	184750.29
Nov, 2033	885.26	379.05	184371.24
Dec, 2033	883.45	380.86	183990.37
Jan, 2034	881.62	382.69	183607.68
Feb, 2034	879.79	384.52	183223.16
Mar, 2034	877.94	386.37	182836.80
Apr, 2034	876.09	388.22	182448.58
May, 2034	874.23	390.08	182058.50
Jun, 2034	872.36	391.95	181666.55
Jul, 2034	870.49	393.82	181272.73
Aug, 2034	868.60	395.71	180877.02
Sep, 2034	866.70	397.61	180479.41
Oct, 2034	864.80	399.51	180079.90
Nov, 2034	862.88	401.43	179678.47
Dec, 2034	860.96	403.35	179275.12
Jan, 2035	859.03	405.28	178869.84
Feb, 2035	857.08	407.23	178462.61
Mar, 2035	855.13	409.18	178053.44
Apr, 2035	853.17	411.14	177642.30
May, 2035	851.20	413.11	177229.19
Jun, 2035	849.22	415.09	176814.10
Jul, 2035	847.23	417.08	176397.03
Aug, 2035	845.24	419.07	175977.95
Sep, 2035	843.23	421.08	175556.87
Oct, 2035	841.21	423.10	175133.77
Nov, 2035	839.18	425.13	174708.64
Dec, 2035	837.15	427.16	174281.48
Jan, 2036	835.10	429.21	173852.27
Feb, 2036	833.04	431.27	173421.00
Mar, 2036	830.98	433.33	172987.67
Apr, 2036	828.90	435.41	172552.26
May, 2036	826.81	437.50	172114.76
Jun, 2036	824.72	439.59	171675.16
Jul, 2036	822.61	441.70	171233.47
Aug, 2036	820.49	443.82	170789.65
Sep, 2036	818.37	445.94	170343.71
Oct, 2036	816.23	448.08	169895.63
Nov, 2036	814.08	450.23	169445.40
Dec, 2036	811.93	452.38	168993.02
Jan, 2037	809.76	454.55	168538.46
Feb, 2037	807.58	456.73	168081.73
Mar, 2037	805.39	458.92	167622.82
Apr, 2037	803.19	461.12	167161.70
May, 2037	800.98	463.33	166698.37
Jun, 2037	798.76	465.55	166232.82
Jul, 2037	796.53	467.78	165765.05
Aug, 2037	794.29	470.02	165295.03
Sep, 2037	792.04	472.27	164822.76
Oct, 2037	789.78	474.53	164348.22
Nov, 2037	787.50	476.81	163871.41
Dec, 2037	785.22	479.09	163392.32
Jan, 2038	782.92	481.39	162910.93
Feb, 2038	780.61	483.70	162427.24
Mar, 2038	778.30	486.01	161941.22
Apr, 2038	775.97	488.34	161452.88
May, 2038	773.63	490.68	160962.20
Jun, 2038	771.28	493.03	160469.17
Jul, 2038	768.91	495.40	159973.77
Aug, 2038	766.54	497.77	159476.00
Sep, 2038	764.16	500.15	158975.85
Oct, 2038	761.76	502.55	158473.30
Nov, 2038	759.35	504.96	157968.34
Dec, 2038	756.93	507.38	157460.96
Jan, 2039	754.50	509.81	156951.15
Feb, 2039	752.06	512.25	156438.90
Mar, 2039	749.60	514.71	155924.19
Apr, 2039	747.14	517.17	155407.02
May, 2039	744.66	519.65	154887.37
Jun, 2039	742.17	522.14	154365.23
Jul, 2039	739.67	524.64	153840.58
Aug, 2039	737.15	527.16	153313.43
Sep, 2039	734.63	529.68	152783.74
Oct, 2039	732.09	532.22	152251.52
Nov, 2039	729.54	534.77	151716.75
Dec, 2039	726.98	537.33	151179.42
Jan, 2040	724.40	539.91	150639.51
Feb, 2040	721.81	542.50	150097.01
Mar, 2040	719.21	545.10	149551.92
Apr, 2040	716.60	547.71	149004.21
May, 2040	713.98	550.33	148453.88
Jun, 2040	711.34	552.97	147900.91
Jul, 2040	708.69	555.62	147345.29
Aug, 2040	706.03	558.28	146787.01
Sep, 2040	703.35	560.96	146226.06
Oct, 2040	700.67	563.64	145662.41
Nov, 2040	697.97	566.34	145096.07
Dec, 2040	695.25	569.06	144527.01
Jan, 2041	692.53	571.78	143955.23
Feb, 2041	689.79	574.52	143380.70
Mar, 2041	687.03	577.28	142803.42
Apr, 2041	684.27	580.04	142223.38
May, 2041	681.49	582.82	141640.56
Jun, 2041	678.69	585.62	141054.94
Jul, 2041	675.89	588.42	140466.52
Aug, 2041	673.07	591.24	139875.28
Sep, 2041	670.24	594.07	139281.20
Oct, 2041	667.39	596.92	138684.28
Nov, 2041	664.53	599.78	138084.50
Dec, 2041	661.65	602.66	137481.85
Jan, 2042	658.77	605.54	136876.30
Feb, 2042	655.87	608.44	136267.86
Mar, 2042	652.95	611.36	135656.50
Apr, 2042	650.02	614.29	135042.21
May, 2042	647.08	617.23	134424.98
Jun, 2042	644.12	620.19	133804.79
Jul, 2042	641.15	623.16	133181.63
Aug, 2042	638.16	626.15	132555.48
Sep, 2042	635.16	629.15	131926.33
Oct, 2042	632.15	632.16	131294.17
Nov, 2042	629.12	635.19	130658.97
Dec, 2042	626.07	638.24	130020.74
Jan, 2043	623.02	641.29	129379.44
Feb, 2043	619.94	644.37	128735.08
Mar, 2043	616.86	647.45	128087.62
Apr, 2043	613.75	650.56	127437.07
May, 2043	610.64	653.67	126783.39
Jun, 2043	607.50	656.81	126126.59
Jul, 2043	604.36	659.95	125466.63
Aug, 2043	601.19	663.12	124803.52
Sep, 2043	598.02	666.29	124137.22
Oct, 2043	594.82	669.49	123467.74
Nov, 2043	591.62	672.69	122795.04
Dec, 2043	588.39	675.92	122119.13
Jan, 2044	585.15	679.16	121439.97
Feb, 2044	581.90	682.41	120757.56
Mar, 2044	578.63	685.68	120071.88
Apr, 2044	575.34	688.97	119382.92
May, 2044	572.04	692.27	118690.65
Jun, 2044	568.73	695.58	117995.06
Jul, 2044	565.39	698.92	117296.15
Aug, 2044	562.04	702.27	116593.88
Sep, 2044	558.68	705.63	115888.25
Oct, 2044	555.30	709.01	115179.24
Nov, 2044	551.90	712.41	114466.83
Dec, 2044	548.49	715.82	113751.01
Jan, 2045	545.06	719.25	113031.75
Feb, 2045	541.61	722.70	112309.05
Mar, 2045	538.15	726.16	111582.89
Apr, 2045	534.67	729.64	110853.25
May, 2045	531.17	733.14	110120.11
Jun, 2045	527.66	736.65	109383.46
Jul, 2045	524.13	740.18	108643.28
Aug, 2045	520.58	743.73	107899.55
Sep, 2045	517.02	747.29	107152.26
Oct, 2045	513.44	750.87	106401.39
Nov, 2045	509.84	754.47	105646.92
Dec, 2045	506.22	758.09	104888.83
Jan, 2046	502.59	761.72	104127.11
Feb, 2046	498.94	765.37	103361.75
Mar, 2046	495.28	769.03	102592.71
Apr, 2046	491.59	772.72	101819.99
May, 2046	487.89	776.42	101043.57
Jun, 2046	484.17	780.14	100263.43
Jul, 2046	480.43	783.88	99479.55
Aug, 2046	476.67	787.64	98691.91
Sep, 2046	472.90	791.41	97900.50
Oct, 2046	469.11	795.20	97105.29
Nov, 2046	465.30	799.01	96306.28
Dec, 2046	461.47	802.84	95503.44
Jan, 2047	457.62	806.69	94696.75
Feb, 2047	453.76	810.55	93886.19
Mar, 2047	449.87	814.44	93071.75
Apr, 2047	445.97	818.34	92253.41
May, 2047	442.05	822.26	91431.15
Jun, 2047	438.11	826.20	90604.95
Jul, 2047	434.15	830.16	89774.79
Aug, 2047	430.17	834.14	88940.65
Sep, 2047	426.17	838.14	88102.51
Oct, 2047	422.16	842.15	87260.36
Nov, 2047	418.12	846.19	86414.17
Dec, 2047	414.07	850.24	85563.93
Jan, 2048	409.99	854.32	84709.61
Feb, 2048	405.90	858.41	83851.20
Mar, 2048	401.79	862.52	82988.68
Apr, 2048	397.65	866.66	82122.03
May, 2048	393.50	870.81	81251.22
Jun, 2048	389.33	874.98	80376.24
Jul, 2048	385.14	879.17	79497.06
Aug, 2048	380.92	883.39	78613.68
Sep, 2048	376.69	887.62	77726.06
Oct, 2048	372.44	891.87	76834.18
Nov, 2048	368.16	896.15	75938.04
Dec, 2048	363.87	900.44	75037.60
Jan, 2049	359.56	904.75	74132.84
Feb, 2049	355.22	909.09	73223.75
Mar, 2049	350.86	913.45	72310.31
Apr, 2049	346.49	917.82	71392.48
May, 2049	342.09	922.22	70470.26
Jun, 2049	337.67	926.64	69543.62
Jul, 2049	333.23	931.08	68612.54
Aug, 2049	328.77	935.54	67677.00
Sep, 2049	324.29	940.02	66736.98
Oct, 2049	319.78	944.53	65792.45
Nov, 2049	315.26	949.05	64843.39
Dec, 2049	310.71	953.60	63889.79
Jan, 2050	306.14	958.17	62931.62
Feb, 2050	301.55	962.76	61968.86
Mar, 2050	296.93	967.38	61001.48
Apr, 2050	292.30	972.01	60029.47
May, 2050	287.64	976.67	59052.80
Jun, 2050	282.96	981.35	58071.45
Jul, 2050	278.26	986.05	57085.40
Aug, 2050	273.53	990.78	56094.62
Sep, 2050	268.79	995.52	55099.10
Oct, 2050	264.02	1000.29	54098.81
Nov, 2050	259.22	1005.09	53093.72
Dec, 2050	254.41	1009.90	52083.82
Jan, 2051	249.57	1014.74	51069.08
Feb, 2051	244.71	1019.60	50049.47
Mar, 2051	239.82	1024.49	49024.98
Apr, 2051	234.91	1029.40	47995.58
May, 2051	229.98	1034.33	46961.25
Jun, 2051	225.02	1039.29	45921.97
Jul, 2051	220.04	1044.27	44877.70
Aug, 2051	215.04	1049.27	43828.43
Sep, 2051	210.01	1054.30	42774.13
Oct, 2051	204.96	1059.35	41714.78
Nov, 2051	199.88	1064.43	40650.35
Dec, 2051	194.78	1069.53	39580.83
Jan, 2052	189.66	1074.65	38506.17
Feb, 2052	184.51	1079.80	37426.37
Mar, 2052	179.33	1084.98	36341.40
Apr, 2052	174.14	1090.17	35251.22
May, 2052	168.91	1095.40	34155.82
Jun, 2052	163.66	1100.65	33055.18
Jul, 2052	158.39	1105.92	31949.26
Aug, 2052	153.09	1111.22	30838.04
Sep, 2052	147.77	1116.54	29721.49
Oct, 2052	142.42	1121.89	28599.60
Nov, 2052	137.04	1127.27	27472.33
Dec, 2052	131.64	1132.67	26339.66
Jan, 2053	126.21	1138.10	25201.56
Feb, 2053	120.76	1143.55	24058.00
Mar, 2053	115.28	1149.03	22908.97
Apr, 2053	109.77	1154.54	21754.43
May, 2053	104.24	1160.07	20594.36
Jun, 2053	98.68	1165.63	19428.74
Jul, 2053	93.10	1171.21	18257.52
Aug, 2053	87.48	1176.83	17080.70
Sep, 2053	81.85	1182.46	15898.23
Oct, 2053	76.18	1188.13	14710.10
Nov, 2053	70.49	1193.82	13516.28
Dec, 2053	64.77	1199.54	12316.73
Jan, 2054	59.02	1205.29	11111.44
Feb, 2054	53.24	1211.07	9900.37
Mar, 2054	47.44	1216.87	8683.50
Apr, 2054	41.61	1222.70	7460.80
May, 2054	35.75	1228.56	6232.24
Jun, 2054	29.86	1234.45	4997.79
Jul, 2054	23.95	1240.36	3757.43
Aug, 2054	18.00	1246.31	2511.12
Sep, 2054	12.03	1252.28	1258.85
Oct, 2054	6.03	1258.28	0.57